| Revenue | DKK 6,5M | -13% |
| EBITDA | DKK 1,2M | -58% |
| Net profit | DKK 789K | -60% |
| Total assets | DKK 20M | +47% |
| Equity | DKK 5,9M | +15% |
| Employees | 30 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.271 | 5.966 | 6.058 | 5.949 | 5.626 | 5.407 | 4.243 | 3.916 | 5.299 | 5.638 | 5.282 | 7.534 | 6.525 |
| Staff expenses | -4.960 | -5.166 | -5.430 | -5.263 | -5.263 | -4.860 | -4.559 | -4.568 | -4.480 | -4.700 | -4.753 | -4.744 | -5.356 |
| EBITDA | 976 | 290 | 205 | 686 | 468 | 548 | -317 | -653 | 820 | 938 | 529 | 2.790 | 1.169 |
| Depreciation & amort. | -0 | -0 | -0 | -382 | -197 | -151 | -113 | -146 | -317 | -315 | -304 | -247 | -269 |
| EBIT | 976 | 290 | 205 | 303 | 271 | 396 | -429 | -799 | 502 | 623 | 226 | 2.543 | 900 |
| Net financials | -21 | -8 | -37 | -126 | -112 | -381 | -90 | 20 | 4 | 52 | 148 | 26 | 116 |
| Profit before tax | 955 | 282 | 168 | 177 | 159 | 15 | -519 | -779 | 506 | 675 | 374 | 2.569 | 1.016 |
| Tax | 239 | 70 | 57 | 34 | 30 | 70 | -134 | -143 | 113 | 149 | 86 | 578 | 227 |
| Net profit | 717 | 212 | 111 | 143 | 129 | -55 | -385 | -636 | 393 | 526 | 288 | 1.991 | 789 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.267 | 3.164 | 10.519 | 10.387 | 11.178 | 9.642 | 11.304 | 11.761 | 9.342 | 10.876 | 12.352 | 13.637 | 20.011 |
| Equity | — | 3.328 | 3.238 | 3.281 | 3.410 | 3.355 | 2.970 | 2.333 | 2.727 | 2.860 | 3.149 | 5.140 | 5.929 |
| Long-term debt | 1.027 | 1.043 | 993 | 0 | 232 | 0 | 0 | 2.506 | 2.528 | 2.281 | 2.018 | 1.236 | 1.514 |
| Short-term debt | 4.588 | 5.254 | 6.259 | 6.480 | 7.535 | 6.287 | 8.058 | 6.493 | 3.632 | 5.649 | 7.125 | 7.201 | 12.501 |
| Total debt | 5.615 | 6.297 | 7.280 | 7.106 | 7.767 | 6.287 | 8.058 | 8.999 | 6.160 | 7.930 | 9.143 | 8.438 | 14.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IS SKIVE ApS | Company | 90.0% | 90.0% | 2025 |
T Nikolajsen ApS | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Abrahamsen | Management | 0 companies |